Loan calculator

Annuity / fixed payments

Total 10251.84 EUR

Month	Starting balance	Repayment	Interest paid	Principal paid	Balance
1	10000.00	427.16	20.00	407.16	9592.84
2	9592.84	427.16	19.19	407.97	9184.87
3	9184.87	427.16	18.37	408.79	8776.08
4	8776.08	427.16	17.55	409.61	8366.47
5	8366.47	427.16	16.73	410.43	7956.04
6	7956.04	427.16	15.91	411.25	7544.79
7	7544.79	427.16	15.09	412.07	7132.72
8	7132.72	427.16	14.27	412.89	6719.83
9	6719.83	427.16	13.44	413.72	6306.11
10	6306.11	427.16	12.61	414.55	5891.56
11	5891.56	427.16	11.78	415.38	5476.18
12	5476.18	427.16	10.95	416.21	5059.97
13	5059.97	427.16	10.12	417.04	4642.93
14	4642.93	427.16	9.29	417.87	4225.06
15	4225.06	427.16	8.45	418.71	3806.35
16	3806.35	427.16	7.61	419.55	3386.80
17	3386.80	427.16	6.77	420.39	2966.41
18	2966.41	427.16	5.93	421.23	2545.18
19	2545.18	427.16	5.09	422.07	2123.11
20	2123.11	427.16	4.25	422.91	1700.20
21	1700.20	427.16	3.40	423.76	1276.44
22	1276.44	427.16	2.55	424.61	851.83
23	851.83	427.16	1.70	425.46	426.37
24	426.37	427.16	0.85	426.31	0.00